Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.59% first-year return on $66,402 initial cash invested.
-4.59%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$1,993
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,247 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,402
Downpayment
20%
$63,240
Closing costs
1%
$3,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$2,247
Mortgage P&I
79%
$1,569
Property Taxes
2%
$44
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0